As of 2024-12-13, the Intrinsic Value of Philip Morris International Inc (PM) is
142.73 USD. This PM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 127.00 USD, the upside of Philip Morris International Inc is
12.40%.
The range of the Intrinsic Value is 93.45 - 270.93 USD
142.73 USD
Intrinsic Value
PM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
93.45 - 270.93 |
142.73 |
12.4% |
| DCF (Growth 10y) |
107.27 - 281.36 |
155.93 |
22.8% |
| DCF (EBITDA 5y) |
52.39 - 68.21 |
63.35 |
-50.1% |
| DCF (EBITDA 10y) |
72.42 - 94.22 |
85.66 |
-32.5% |
| Fair Value |
31.62 - 31.62 |
31.62 |
-75.10% |
| P/E |
68.94 - 95.62 |
74.90 |
-41.0% |
| EV/EBITDA |
28.85 - 50.36 |
45.53 |
-64.1% |
| EPV |
65.66 - 95.97 |
80.81 |
-36.4% |
| DDM - Stable |
64.91 - 201.87 |
133.39 |
5.0% |
| DDM - Multi |
88.15 - 197.94 |
120.34 |
-5.2% |
PM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
197,463.40 |
| Beta |
-0.50 |
| Outstanding shares (mil) |
1,554.83 |
| Enterprise Value (mil) |
242,427.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.82% |
| Cost of Debt |
4.28% |
| WACC |
6.16% |